Economic Models

Experimental forecasting

		1.2	0.8	2	1.25	1.2	0.75	0.9	1.9	0.9	0.7	0.3
Token Value		6 May 18	6 May 19	6 May 20	6 May 21	6 May 22	6 May 23	6 May 24	6 May 25	6 May 26	6 May 27	6 May 28
MTB18		5	4	8	10	12	9	8	15	14	10	3
MTB19			6	5	10	12	14	11	10	18	17	12
MTB20				7	6	12	14	17	13	12	22	20
MTB21					9	7	14	17	21	16	14	27
MTB22						10	8	17	21	25	19	17
MTB23							12	10	20	25	30	22
MTB24								15	12	24	30	36
MTB25									18	14	29	36
MTB26										21	17	34
MTB27											26	21
MTB28												31



Harvest
Yield (bottles)		12000	11000	14000	10000	8000	12000	14000	9000	1	8000	10000
Cost per bottle		5.00	5.91	5.00	7.50	10.00	7.08	6.43	10.56	100000.00	13.75	12.00
Total Cost		60000	65000	70000	75000	80000	85000	90000	95000	100000	110000	120000

Token Yield		60000	66000	100800	86400	82944	149299	209019	161243	21	206391	309587
(P/L)			1000	30800	11400	2944	64299	119019	66243	-100000	96391	189587

Dividends	30%		300	9240	3420	883	19290	35706	19873		28917	56876
Bonuses	20%		200	6160	2280	589	12860	23804	13249		19278	37917
Reinvestment	45%		450	13860	5130	1325	28935	53558	29809		43376	85314
Stock buyback	0%
Charity	5%		50	1540	570	147	3215	5951	3312		4820	9479


Balance			450	14310	19440	20765	49699	103258	133067	33067	76443	161757

Total Costaflores shares		400000	400000	400000	400000	400000	400000	400000	400000	400000	400000	400000
MTB+team		400000	400000	400000	388000	377000	363000	353000	345000	333000	319000	310000
Consumer shares		0	0	0	12000	23000	37000	47000	55000	67000	81000	90000
Dividends per share		0	0.00075	0.0231	0.00855	0.002208	0.0482244	0.08926416	0.049682352	0	0.0722934106	0.1421901158

If you drink N bottles per year	12				0.10	0.05	1.74	4.28	2.98	0.00	6.07